[FOCUS] QoQ Annualized Quarter Result on 31-Jan-2008 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -46.43%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 22,836 20,832 21,966 21,360 22,592 14,867 11,472 57.91%
PBT -632 390 1,164 1,302 2,216 915 428 -
Tax 148 -244 -428 -402 -536 -393 -278 -
NP -484 146 736 900 1,680 522 149 -
-
NP to SH -524 139 738 900 1,680 522 149 -
-
Tax Rate - 62.56% 36.77% 30.88% 24.19% 42.95% 64.95% -
Total Cost 23,320 20,686 21,230 20,460 20,912 14,345 11,322 61.52%
-
Net Worth 14,903 15,634 15,982 15,896 13,525 12,243 11,879 16.24%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 14,903 15,634 15,982 15,896 13,525 12,243 11,879 16.24%
NOSH 100,769 104,999 104,528 104,651 95,454 94,909 74,666 22.01%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -2.12% 0.70% 3.35% 4.21% 7.44% 3.51% 1.30% -
ROE -3.52% 0.89% 4.62% 5.66% 12.42% 4.26% 1.26% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 22.66 19.84 21.02 20.41 23.67 15.66 15.36 29.43%
EPS -0.52 0.13 0.71 0.86 1.76 0.55 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1479 0.1489 0.1529 0.1519 0.1417 0.129 0.1591 -4.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 0.36 0.33 0.34 0.34 0.35 0.23 0.18 58.40%
EPS -0.01 0.00 0.01 0.01 0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0025 0.0025 0.0025 0.0021 0.0019 0.0019 13.51%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.11 0.14 0.16 0.26 0.28 0.55 0.31 -
P/RPS 0.49 0.71 0.76 1.27 1.18 3.51 2.02 -60.93%
P/EPS -21.15 105.76 22.64 30.23 15.91 100.00 155.00 -
EY -4.73 0.95 4.42 3.31 6.29 1.00 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 1.05 1.71 1.98 4.26 1.95 -47.42%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 18/12/08 26/09/08 24/06/08 27/03/08 28/12/07 27/09/07 28/06/07 -
Price 0.12 0.11 0.14 0.18 0.28 0.30 0.38 -
P/RPS 0.53 0.55 0.67 0.88 1.18 1.92 2.47 -63.99%
P/EPS -23.08 83.09 19.81 20.93 15.91 54.55 190.00 -
EY -4.33 1.20 5.05 4.78 6.29 1.83 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.92 1.18 1.98 2.33 2.39 -51.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment